Highlights

[AMVERTON] QoQ Annualized Quarter Result on 2014-03-31 [#1]

Stock [AMVERTON]: AMVERTON BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -44.80%    YoY -     33.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 153,712 151,940 134,798 121,344 141,791 128,525 119,708 18.08%
  QoQ % 1.17% 12.72% 11.09% -14.42% 10.32% 7.37% -
  Horiz. % 128.41% 126.93% 112.61% 101.37% 118.45% 107.37% 100.00%
PBT 52,360 43,782 31,176 25,272 45,475 37,168 25,108 63.01%
  QoQ % 19.59% 40.44% 23.36% -44.43% 22.35% 48.03% -
  Horiz. % 208.54% 174.38% 124.17% 100.65% 181.12% 148.03% 100.00%
Tax -13,037 -9,892 -6,706 -5,792 -12,375 -10,006 -5,920 69.02%
  QoQ % -31.79% -47.51% -15.78% 53.20% -23.67% -69.03% -
  Horiz. % 220.22% 167.09% 113.28% 97.84% 209.04% 169.03% 100.00%
NP 39,323 33,890 24,470 19,480 33,100 27,161 19,188 61.13%
  QoQ % 16.03% 38.50% 25.62% -41.15% 21.86% 41.55% -
  Horiz. % 204.94% 176.62% 127.53% 101.52% 172.50% 141.55% 100.00%
NP to SH 34,948 30,577 22,772 17,708 32,079 25,776 17,824 56.46%
  QoQ % 14.29% 34.28% 28.60% -44.80% 24.45% 44.61% -
  Horiz. % 196.07% 171.55% 127.76% 99.35% 179.98% 144.61% 100.00%
Tax Rate 24.90 % 22.59 % 21.51 % 22.92 % 27.21 % 26.92 % 23.58 % 3.69%
  QoQ % 10.23% 5.02% -6.15% -15.77% 1.08% 14.16% -
  Horiz. % 105.60% 95.80% 91.22% 97.20% 115.39% 114.16% 100.00%
Total Cost 114,389 118,049 110,328 101,864 108,691 101,364 100,520 8.97%
  QoQ % -3.10% 7.00% 8.31% -6.28% 7.23% 0.84% -
  Horiz. % 113.80% 117.44% 109.76% 101.34% 108.13% 100.84% 100.00%
Net Worth 580,640 565,849 562,001 554,897 547,423 536,644 525,954 6.80%
  QoQ % 2.61% 0.68% 1.28% 1.37% 2.01% 2.03% -
  Horiz. % 110.40% 107.59% 106.85% 105.50% 104.08% 102.03% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 5,474 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 17.06 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 580,640 565,849 562,001 554,897 547,423 536,644 525,954 6.80%
  QoQ % 2.61% 0.68% 1.28% 1.37% 2.01% 2.03% -
  Horiz. % 110.40% 107.59% 106.85% 105.50% 104.08% 102.03% 100.00%
NOSH 365,182 365,064 364,935 365,064 364,948 365,064 365,245 -0.01%
  QoQ % 0.03% 0.04% -0.04% 0.03% -0.03% -0.05% -
  Horiz. % 99.98% 99.95% 99.92% 99.95% 99.92% 99.95% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 25.58 % 22.31 % 18.15 % 16.05 % 23.34 % 21.13 % 16.03 % 36.44%
  QoQ % 14.66% 22.92% 13.08% -31.23% 10.46% 31.82% -
  Horiz. % 159.58% 139.18% 113.23% 100.12% 145.60% 131.82% 100.00%
ROE 6.02 % 5.40 % 4.05 % 3.19 % 5.86 % 4.80 % 3.39 % 46.49%
  QoQ % 11.48% 33.33% 26.96% -45.56% 22.08% 41.59% -
  Horiz. % 177.58% 159.29% 119.47% 94.10% 172.86% 141.59% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 42.09 41.62 36.94 33.24 38.85 35.21 32.77 18.11%
  QoQ % 1.13% 12.67% 11.13% -14.44% 10.34% 7.45% -
  Horiz. % 128.44% 127.01% 112.73% 101.43% 118.55% 107.45% 100.00%
EPS 9.57 8.37 6.24 4.84 8.79 7.07 4.88 56.48%
  QoQ % 14.34% 34.13% 28.93% -44.94% 24.33% 44.88% -
  Horiz. % 196.11% 171.52% 127.87% 99.18% 180.12% 144.88% 100.00%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.5900 1.5500 1.5400 1.5200 1.5000 1.4700 1.4400 6.81%
  QoQ % 2.58% 0.65% 1.32% 1.33% 2.04% 2.08% -
  Horiz. % 110.42% 107.64% 106.94% 105.56% 104.17% 102.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,064
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 42.11 41.62 36.92 33.24 38.84 35.21 32.79 18.09%
  QoQ % 1.18% 12.73% 11.07% -14.42% 10.31% 7.38% -
  Horiz. % 128.42% 126.93% 112.60% 101.37% 118.45% 107.38% 100.00%
EPS 9.57 8.37 6.24 4.84 8.79 7.07 4.88 56.48%
  QoQ % 14.34% 34.13% 28.93% -44.94% 24.33% 44.88% -
  Horiz. % 196.11% 171.52% 127.87% 99.18% 180.12% 144.88% 100.00%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.5905 1.5500 1.5395 1.5200 1.4995 1.4700 1.4407 6.80%
  QoQ % 2.61% 0.68% 1.28% 1.37% 2.01% 2.03% -
  Horiz. % 110.40% 107.59% 106.86% 105.50% 104.08% 102.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.8000 1.2900 1.3800 1.2200 0.9750 0.9500 1.0200 -
P/RPS 1.90 3.10 3.74 3.67 2.51 2.70 3.11 -27.94%
  QoQ % -38.71% -17.11% 1.91% 46.22% -7.04% -13.18% -
  Horiz. % 61.09% 99.68% 120.26% 118.01% 80.71% 86.82% 100.00%
P/EPS 8.36 15.40 22.12 25.15 11.09 13.45 20.90 -45.62%
  QoQ % -45.71% -30.38% -12.05% 126.78% -17.55% -35.65% -
  Horiz. % 40.00% 73.68% 105.84% 120.33% 53.06% 64.35% 100.00%
EY 11.96 6.49 4.52 3.98 9.02 7.43 4.78 84.00%
  QoQ % 84.28% 43.58% 13.57% -55.88% 21.40% 55.44% -
  Horiz. % 250.21% 135.77% 94.56% 83.26% 188.70% 155.44% 100.00%
DY 0.00 0.00 0.00 0.00 1.54 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.50 0.83 0.90 0.80 0.65 0.65 0.71 -20.80%
  QoQ % -39.76% -7.78% 12.50% 23.08% 0.00% -8.45% -
  Horiz. % 70.42% 116.90% 126.76% 112.68% 91.55% 91.55% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 28/08/14 29/05/14 28/02/14 27/11/13 28/08/13 -
Price 0.9200 1.0300 1.3300 1.3100 1.0700 0.9300 0.9050 -
P/RPS 2.19 2.47 3.60 3.94 2.75 2.64 2.76 -14.26%
  QoQ % -11.34% -31.39% -8.63% 43.27% 4.17% -4.35% -
  Horiz. % 79.35% 89.49% 130.43% 142.75% 99.64% 95.65% 100.00%
P/EPS 9.61 12.30 21.31 27.01 12.17 13.17 18.55 -35.42%
  QoQ % -21.87% -42.28% -21.10% 121.94% -7.59% -29.00% -
  Horiz. % 51.81% 66.31% 114.88% 145.61% 65.61% 71.00% 100.00%
EY 10.40 8.13 4.69 3.70 8.21 7.59 5.39 54.80%
  QoQ % 27.92% 73.35% 26.76% -54.93% 8.17% 40.82% -
  Horiz. % 192.95% 150.83% 87.01% 68.65% 152.32% 140.82% 100.00%
DY 0.00 0.00 0.00 0.00 1.40 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.58 0.66 0.86 0.86 0.71 0.63 0.63 -5.35%
  QoQ % -12.12% -23.26% 0.00% 21.13% 12.70% 0.00% -
  Horiz. % 92.06% 104.76% 136.51% 136.51% 112.70% 100.00% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

255  223  494  1293 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 HSI-C7K 0.265+0.01 
 HSI-H8F 0.215-0.03 
 TDM 0.32+0.01 
 WCEHB 0.32+0.015 
 AT 0.050.00 
 DGB 0.1450.00 
 FGV 1.47+0.05 
 KNM-WB 0.04-0.005 
 TIGER 0.10-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers